EZCORP Reports First Quarter Fiscal 2023 Results
EZCORP reported robust first-quarter results for fiscal 2023, with pawn loans outstanding increasing 19% to $209.9 million. Total revenue rose by 20% to $264.3 million, while gross profit climbed 15% to $152.5 million. Net income reached $16.8 million, up from $15.7 million year-over-year. Diluted earnings per share (EPS) increased to $0.25, with an adjusted EPS of $0.28. The company continues to expand, adding 10 stores in the U.S. and Latin America. CEO Lachie Given emphasized a focus on customer service and operational excellence to drive growth despite macroeconomic challenges.
- Pawn loans outstanding increased by 19% to $209.9 million.
- Total revenue rose 20% to $264.3 million.
- Gross profit increased by 15% to $152.5 million.
- Net income grew to $16.8 million, up from $15.7 million.
- Diluted EPS increased to $0.25, adjusted EPS reached $0.28.
- Acquired 10 stores, enhancing market presence.
- Store expenses increased by 16%, primarily due to higher labor costs.
- Cash and cash equivalents decreased by 11% year-over-year.
Pawn Loans Outstanding and Record Sales Driving Strong Revenue and Earnings Growth
Unless otherwise noted, all amounts in this release are in conformity with
FIRST QUARTER HIGHLIGHTS
-
Pawn loans outstanding (PLO) up
19% to .$209.9 million
-
Total revenue increased
20% , and gross profit increased15% .
-
Merchandise sales gross margin remains within our targeted range at
36% .
-
Net income for the quarter was
, an increase of$16.8 million .$1.1 million
-
Diluted earnings per share of
was up from$0.25 . On an adjusted basis1, diluted earnings per share was$0.21 , compared to$0.28 in the prior-year quarter.$0.22
-
Return on earning assets (ROEA) remains strong at
163% .
-
Refinanced convertible debt, that included the repurchase of
convertible notes due 2024 and$109.4 million convertible notes due 2025, and the issuance of$69.1 million due 2029.$230.0 million
CEO COMMENTARY AND OUTLOOK
Chief Executive Officer
"We remain committed to market-leading customer service, by investing in our store-based and support teams, technology improvements, process efficiencies and automation, as we provide our customers with a fast, convenient and respectful solution to address their short-term cash needs. Additionally, our neighborhood retail locations provide affordable pre-owned and recycled general merchandise and jewelry to our cost-conscious and environmentally concerned consumers.
“During the first quarter, we acquired nine stores in the
“We proactively addressed our near-term convertible debt maturities with a successful placement of
“During the quarter, we launched new initiatives to enhance work-life balance for our team members and increase employer competitiveness at all levels. I believe we have the best, most passionate, engaged and productive team members in the industry. We are committed to doing everything we can to retain and incentivize them because it is their operational excellence that drives our financial results and ultimately enhances value for all shareholders,” concluded Given.
CONSOLIDATED RESULTS
Three Months Ended |
As Reported |
|
Adjusted1 |
||||||||
in millions, except per share amounts |
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
|
|
|
|
|
|
|
|
||||
Total revenues |
$ |
264.3 |
|
$ |
221.0 |
|
$ |
261.6 |
|
$ |
221.0 |
Gross profit |
$ |
152.5 |
|
$ |
132.1 |
|
$ |
151.1 |
|
$ |
132.1 |
Income before tax |
$ |
24.5 |
|
$ |
21.3 |
|
$ |
28.0 |
|
$ |
21.4 |
Net income |
$ |
16.8 |
|
$ |
15.7 |
|
$ |
21.4 |
|
$ |
16.0 |
Diluted earnings per share |
$ |
0.25 |
|
$ |
0.21 |
|
$ |
0.28 |
|
$ |
0.22 |
EBITDA (non-GAAP measure) |
$ |
38.1 |
|
$ |
31.0 |
|
$ |
37.9 |
|
$ |
31.1 |
-
Diluted earnings per share were
, up from$0.25 . On an adjusted basis, diluted earnings per share were$0.21 , up from$0.28 .$0.22
-
Income before taxes improved to
from$24.5 million , while adjusted EBITDA increased$21.3 million 22% to .$37.9 million
-
PLO increased19% to , up$209.9 million . On a same-store basis2,$33.3 million PLO increased16% due to increased loan demand, reflecting growth above pre-COVID levels.
-
Total revenues increased
20% and gross profit increased15% , reflecting improved pawn service charge (PSC) revenue, merchandise sales and merchandise sales gross profit.
-
PSC increased
22% as a result of higher averagePLO .
-
Merchandise sales gross margin remains within our targeted range at
36% . Aged general merchandise has increased to1.6% of total general merchandise inventory.
-
Net inventory increased
31% , reflecting a return towards normalized inventory levels. Inventory turnover remained strong at 2.8x for the quarter, down from 3.0x.
-
Store expenses increased
16% , primarily due to increased labor in-line with store activity, and to a lesser extent, expenses related to our loyalty program and rent associated with lease renewals. On a same-store basis, store expenses increased14% . General and administrative expenses were flat.
-
Cash and cash equivalents at the end of the quarter was
, down$207.7 million 11% year-over-year. The decrease is primarily due to the increase inPLO and inventory, the acquisition of new stores, and strategic investments, partially offset by the net cash proceeds associated with the convertible debt refinancing.
SEGMENT RESULTS
-
PLO ended the quarter at , up$166.9 million 18% or15% on a same store basis.
-
Total revenue was up
19% and gross profit increased13% , reflecting increased PSC, higher merchandise sales and improved merchandise sales gross profit.
-
PSC increased
23% as a result of higher averagePLO .
-
Merchandise sales gross margin decreased to
38% from43% , reflecting a more normalized operating environment. Aged general merchandise remains less than1% of total general merchandise inventory.
-
Net inventory increased
31% reflecting a return towards normalized inventory levels. Inventory turnover decreased to 2.6x from 2.8x.
-
Store expenses increased
13% , primarily due to increased labor in-line with store activity, and to a lesser extent, expenses related to our loyalty program and rent associated with lease renewals.
-
Segment contribution increased
14% to .$39.3 million
- Segment store count increased by 10 stores during this quarter due to two acquisitions.
Latin America Pawn
-
PLO improved to , up$43.0 million 21% (17% on constant currency basis). On a same store basis,PLO increased19% (15% on a constant currency basis).
-
Total revenue was up
21% (16% on constant currency basis) and gross profit increased23% (18% on a constant currency basis), reflecting increased PSC, higher merchandise sales and improved merchandise sales gross profit.
-
PSC increased
20% (15% on a constant currency basis) as a result of higher averagePLO .
-
Merchandise sales gross margin increased from
29% to30% . Aged general merchandise inventory increased to2.9% from0.5% of total merchandise inventory.
-
Net inventory increased
32% (27% on a constant currency basis), reflecting a return towards normalized inventory levels. Inventory turnover remains strong at 3.3x, down from 3.6x.
-
Store expenses increased
25% (20% on a constant currency basis), primarily due to increased labor in-line with store activity, and to a lesser extent, expenses related to our loyalty program and rent associated with lease renewals. Same-store expenses increased22% (18% on a constant currency basis).
-
Segment contribution increased
16% (12% on a constant currency basis) to . On an adjusted basis, segment contribution was up$7.5 million 15% to .$7.5 million
- Segment store count increased by 1 store due to the net impact of opening 2 de novo stores and consolidating 1 store during the quarter.
FORM 10-Q
EZCORP’s Quarterly Report on Form 10-Q for the quarter ended
CONFERENCE CALL
ABOUT
Formed in 1989,
Follow us on social media:
Facebook EZPAWN Official https://www.facebook.com/EZPAWN/
EZCORP Instagram Official https://www.instagram.com/ezcorp_official/
EZPAWN Instagram Official https://www.instagram.com/ezpawnofficial/
EZCORP Linked In https://www.linkedin.com/company/ezcorp/
FORWARD LOOKING STATEMENTS
This announcement contains certain forward-looking statements regarding the company’s strategy, initiatives and expected performance. These statements are based on the Company’s current expectations as to the outcome and timing of future events. All statements, other than statements of historical facts, including all statements regarding the company's strategy, initiatives and future performance, that address activities or results that the company plans, expects, believes, projects, estimates or anticipates, will, should or may occur in the future, including future financial or operating results, are forward-looking statements. Actual results for future periods may differ materially from those expressed or implied by these forward-looking statements due to a number of uncertainties and other factors, including operating risks, liquidity risks, legislative or regulatory developments, market factors, current or future litigation and risks associated with the COVID-19 pandemic. For a discussion of these and other factors affecting the Company’s business and prospects, see the Company’s annual, quarterly and other reports filed with the
Note: Percentages are calculated from the underlying numbers in thousands and, as a result, may not agree to the percentages calculated from numbers in millions.
1“Adjusted” basis, which is a non-GAAP measure, excludes certain items. “Constant currency” basis, which is a non-GAAP measure, excludes the impact of foreign currency exchange rate fluctuations. “Free cash flow”, which is a non-GAAP measure, includes certain adjustments to cash flow from operating activities. For additional information about these calculations, as well as a reconciliation to the most comparable GAAP financial measures, see “Non-GAAP Financial Information” at the end of this release.
2“Same Store” basis, which is a financial measure, includes stores open the entirety of the comparable periods.
|
|||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
|
Three Months Ended
|
||||||
(in thousands, except per share amounts) |
2022 |
|
2021 |
||||
|
(Unaudited) |
||||||
Revenues: |
|
|
|
||||
Merchandise sales |
$ |
163,787 |
|
|
$ |
137,720 |
|
Jewelry scrapping sales |
|
7,884 |
|
|
|
6,944 |
|
Pawn service charges |
|
92,593 |
|
|
|
76,025 |
|
Other revenues, net |
|
63 |
|
|
|
305 |
|
Total revenues |
|
264,327 |
|
|
|
220,994 |
|
Merchandise cost of goods sold |
|
104,877 |
|
|
|
83,111 |
|
Jewelry scrapping cost of goods sold |
|
6,953 |
|
|
|
5,772 |
|
Gross profit |
|
152,497 |
|
|
|
132,111 |
|
Operating expenses: |
|
|
|
||||
Store expenses |
|
100,803 |
|
|
|
86,771 |
|
General and administrative |
|
15,476 |
|
|
|
15,545 |
|
Depreciation and amortization |
|
7,988 |
|
|
|
7,574 |
|
(Gain) loss on sale or disposal of assets and other |
|
(16 |
) |
|
|
5 |
|
Total operating expenses |
|
124,251 |
|
|
|
109,895 |
|
Operating income |
|
28,246 |
|
|
|
22,216 |
|
Interest expense |
|
6,190 |
|
|
|
2,431 |
|
Interest income |
|
(664 |
) |
|
|
(304 |
) |
Equity in net income of unconsolidated affiliates |
|
(1,584 |
) |
|
|
(1,138 |
) |
Other income |
|
(234 |
) |
|
|
(120 |
) |
Income before income taxes |
|
24,538 |
|
|
|
21,347 |
|
Income tax expense |
|
7,760 |
|
|
|
5,626 |
|
Net income |
$ |
16,778 |
|
|
$ |
15,721 |
|
|
|
|
|
||||
Basic earnings per share |
$ |
0.30 |
|
|
$ |
0.28 |
|
Diluted earnings per share |
$ |
0.25 |
|
|
$ |
0.21 |
|
|
|
|
|
||||
Weighted-average basic shares outstanding |
|
56,308 |
|
|
|
56,183 |
|
Weighted-average diluted shares outstanding |
|
83,779 |
|
|
|
81,948 |
|
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except share and per share amounts) |
|
|
|
||||
|
(Unaudited) |
||||||
Assets: |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
207,658 |
|
|
$ |
233,274 |
|
Restricted cash |
|
8,359 |
|
|
|
8,692 |
|
Pawn loans |
|
209,855 |
|
|
|
176,586 |
|
Pawn service charges receivable, net |
|
34,921 |
|
|
|
29,765 |
|
Inventory, net |
|
156,064 |
|
|
|
119,313 |
|
Prepaid expenses and other current assets |
|
45,559 |
|
|
|
31,209 |
|
Total current assets |
|
662,416 |
|
|
|
598,839 |
|
Investments in unconsolidated affiliates |
|
37,789 |
|
|
|
42,513 |
|
Other investments |
|
39,220 |
|
|
|
16,500 |
|
Property and equipment, net |
|
55,612 |
|
|
|
52,201 |
|
Right-of-use asset, net |
|
230,554 |
|
|
|
201,527 |
|
|
|
297,361 |
|
|
|
284,619 |
|
Intangible assets, net |
|
58,029 |
|
|
|
61,458 |
|
Notes receivable, net |
|
1,224 |
|
|
|
1,190 |
|
Deferred tax asset, net |
|
12,428 |
|
|
|
15,623 |
|
Other assets |
|
7,682 |
|
|
|
5,851 |
|
Total assets |
$ |
1,402,315 |
|
|
$ |
1,280,321 |
|
|
|
|
|
||||
Liabilities and equity: |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued expenses and other current liabilities |
$ |
69,930 |
|
|
$ |
75,531 |
|
Customer layaway deposits |
|
16,276 |
|
|
|
13,142 |
|
Operating lease liabilities, current |
|
52,799 |
|
|
|
51,843 |
|
Total current liabilities |
|
139,005 |
|
|
|
140,516 |
|
Long-term debt, net |
|
358,984 |
|
|
|
311,844 |
|
Deferred tax liability, net |
|
— |
|
|
|
221 |
|
Operating lease liabilities |
|
188,730 |
|
|
|
161,841 |
|
Other long-term liabilities |
|
10,261 |
|
|
|
11,398 |
|
Total liabilities |
|
696,980 |
|
|
|
625,820 |
|
Commitments and Contingencies |
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Class A Non-voting Common Stock, par value |
|
529 |
|
|
|
533 |
|
Class B Voting Common Stock, convertible, par value |
|
30 |
|
|
|
30 |
|
Additional paid-in capital |
|
343,012 |
|
|
|
339,955 |
|
Retained earnings |
|
414,929 |
|
|
|
369,359 |
|
Accumulated other comprehensive loss |
|
(53,165 |
) |
|
|
(55,376 |
) |
Total equity |
|
705,335 |
|
|
|
654,501 |
|
Total liabilities and equity |
$ |
1,402,315 |
|
|
$ |
1,280,321 |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
Three Months Ended
|
||||||
(in thousands) |
2022 |
|
2021 |
||||
|
|
||||||
|
(Unaudited) |
||||||
Operating activities: |
|
|
|
||||
Net income |
$ |
16,778 |
|
|
$ |
15,721 |
|
Adjustments to reconcile net income to net cash flows from operating activities: |
|
|
|
||||
Depreciation and amortization |
|
7,988 |
|
|
|
7,574 |
|
Amortization of debt discount and deferred financing costs |
|
378 |
|
|
|
374 |
|
Non-cash lease expense |
|
13,596 |
|
|
|
12,694 |
|
Deferred income taxes |
|
656 |
|
|
|
587 |
|
Other adjustments |
|
(91 |
) |
|
|
(30 |
) |
Provision for inventory reserve |
|
532 |
|
|
|
(820 |
) |
Stock compensation expense |
|
1,886 |
|
|
|
1,698 |
|
Equity in net income of unconsolidated affiliates |
|
(1,584 |
) |
|
|
(1,138 |
) |
Loss on extinguishment of debt |
|
3,545 |
|
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Service charges and fees receivable |
|
(691 |
) |
|
|
(419 |
) |
Inventory |
|
(1,881 |
) |
|
|
(2,314 |
) |
Prepaid expenses, other current assets and other assets |
|
(2,280 |
) |
|
|
(2,330 |
) |
Accounts payable, accrued expenses and other liabilities |
|
(34,761 |
) |
|
|
(29,531 |
) |
Customer layaway deposits |
|
(752 |
) |
|
|
551 |
|
Income taxes |
|
6,574 |
|
|
|
4,741 |
|
Dividends from unconsolidated affiliates |
|
1,775 |
|
|
|
1,660 |
|
Net cash provided by operating activities |
|
11,668 |
|
|
|
9,018 |
|
Investing activities: |
|
|
|
||||
Loans made |
|
(189,074 |
) |
|
|
(166,480 |
) |
Loans repaid |
|
109,125 |
|
|
|
95,542 |
|
Recovery of pawn loan principal through sale of forfeited collateral |
|
88,030 |
|
|
|
65,297 |
|
Capital expenditures, net |
|
(7,182 |
) |
|
|
(4,985 |
) |
Acquisitions, net of cash acquired |
|
(12,884 |
) |
|
|
— |
|
Issuance of notes receivable |
|
(15,500 |
) |
|
|
(1,000 |
) |
Investment in unconsolidated affiliates |
|
(2,133 |
) |
|
|
(2,477 |
) |
Investment in other investments |
|
(15,000 |
) |
|
|
(16,500 |
) |
Net cash used in investing activities |
|
(44,618 |
) |
|
|
(30,603 |
) |
Financing activities: |
|
|
|
||||
Taxes paid related to net share settlement of equity awards |
|
(1,138 |
) |
|
|
(792 |
) |
Proceeds from issuance of debt |
|
230,000 |
|
|
|
— |
|
Debt issuance cost |
|
(7,403 |
) |
|
|
— |
|
Cash paid on extinguishment of debt |
|
(1,951 |
) |
|
|
— |
|
Payments on debt |
|
(178,488 |
) |
|
|
— |
|
Repurchase of common stock |
|
(7,027 |
) |
|
|
— |
|
Net cash provided by (used in) financing activities |
|
33,993 |
|
|
|
(792 |
) |
Effect of exchange rate changes on cash and cash equivalents and restricted cash |
|
605 |
|
|
|
719 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
1,648 |
|
|
|
(21,658 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
214,369 |
|
|
|
263,624 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
216,017 |
|
|
$ |
241,966 |
|
|
|
|
|
|
||||||||||||||||||||||
OPERATING SEGMENT RESULTS |
||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||
(in thousands) |
|
|
|
|
Other
|
|
Total
|
|
Corporate
|
|
Consolidated |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Merchandise sales |
$ |
118,314 |
|
$ |
45,473 |
|
|
$ |
— |
|
|
$ |
163,787 |
|
|
$ |
— |
|
|
$ |
163,787 |
|
Jewelry scrapping sales |
|
7,176 |
|
|
708 |
|
|
|
— |
|
|
|
7,884 |
|
|
|
— |
|
|
|
7,884 |
|
Pawn service charges |
|
69,310 |
|
|
23,283 |
|
|
|
— |
|
|
|
92,593 |
|
|
|
— |
|
|
|
92,593 |
|
Other revenues |
|
25 |
|
|
16 |
|
|
|
22 |
|
|
|
63 |
|
|
|
— |
|
|
|
63 |
|
Total revenues |
|
194,825 |
|
|
69,480 |
|
|
|
22 |
|
|
|
264,327 |
|
|
|
— |
|
|
|
264,327 |
|
Merchandise cost of goods sold |
|
73,256 |
|
|
31,621 |
|
|
|
— |
|
|
|
104,877 |
|
|
|
— |
|
|
|
104,877 |
|
Jewelry scrapping cost of goods sold |
|
6,216 |
|
|
737 |
|
|
|
— |
|
|
|
6,953 |
|
|
|
— |
|
|
|
6,953 |
|
Other cost of revenues |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gross profit |
|
115,353 |
|
|
37,122 |
|
|
|
22 |
|
|
|
152,497 |
|
|
|
— |
|
|
|
152,497 |
|
Store expenses |
|
73,304 |
|
|
27,499 |
|
|
|
— |
|
|
|
100,803 |
|
|
|
— |
|
|
|
100,803 |
|
General and administrative |
|
— |
|
|
(3 |
) |
|
|
— |
|
|
|
(3 |
) |
|
|
15,479 |
|
|
|
15,476 |
|
Depreciation and amortization |
|
2,755 |
|
|
2,215 |
|
|
|
— |
|
|
|
4,970 |
|
|
|
3,018 |
|
|
|
7,988 |
|
(Gain) loss on sale or disposal of assets and other |
|
3 |
|
|
(19 |
) |
|
|
— |
|
|
|
(16 |
) |
|
|
— |
|
|
|
(16 |
) |
Interest expense |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,190 |
|
|
|
6,190 |
|
Interest income |
|
— |
|
|
(169 |
) |
|
|
— |
|
|
|
(169 |
) |
|
|
(495 |
) |
|
|
(664 |
) |
Equity in net income of unconsolidated affiliates |
|
— |
|
|
— |
|
|
|
(1,584 |
) |
|
|
(1,584 |
) |
|
|
— |
|
|
|
(1,584 |
) |
Other (income) expense |
|
— |
|
|
70 |
|
|
|
4 |
|
|
|
74 |
|
|
|
(308 |
) |
|
|
(234 |
) |
Segment contribution |
$ |
39,291 |
|
$ |
7,529 |
|
|
$ |
1,602 |
|
|
$ |
48,422 |
|
|
|
|
|
||||
Income (loss) before income taxes |
|
|
|
|
|
|
$ |
48,422 |
|
|
$ |
(23,884 |
) |
|
$ |
24,538 |
|
|
Three Months Ended |
|||||||||||||||||||||
(in thousands) |
|
|
|
|
Other
|
|
Total
|
|
Corporate
|
|
Consolidated |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Merchandise sales |
$ |
102,078 |
|
$ |
35,642 |
|
|
$ |
— |
|
|
$ |
137,720 |
|
|
$ |
— |
|
|
$ |
137,720 |
|
Jewelry scrapping sales |
|
4,980 |
|
|
1,964 |
|
|
|
— |
|
|
|
6,944 |
|
|
|
— |
|
|
|
6,944 |
|
Pawn service charges |
|
56,557 |
|
|
19,468 |
|
|
|
— |
|
|
|
76,025 |
|
|
|
— |
|
|
|
76,025 |
|
Other revenues |
|
22 |
|
|
240 |
|
|
|
43 |
|
|
|
305 |
|
|
|
— |
|
|
|
305 |
|
Total revenues |
|
163,637 |
|
|
57,314 |
|
|
|
43 |
|
|
|
220,994 |
|
|
|
— |
|
|
|
220,994 |
|
Merchandise cost of goods sold |
|
57,832 |
|
|
25,279 |
|
|
|
— |
|
|
|
83,111 |
|
|
|
— |
|
|
|
83,111 |
|
Jewelry scrapping cost of goods sold |
|
3,975 |
|
|
1,797 |
|
|
|
— |
|
|
|
5,772 |
|
|
|
— |
|
|
|
5,772 |
|
Gross profit |
|
101,830 |
|
|
30,238 |
|
|
|
43 |
|
|
|
132,111 |
|
|
|
— |
|
|
|
132,111 |
|
Segment and corporate expenses (income): |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Store expenses |
|
64,689 |
|
|
22,082 |
|
|
|
— |
|
|
|
86,771 |
|
|
|
— |
|
|
|
86,771 |
|
General and administrative |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,545 |
|
|
|
15,545 |
|
Depreciation and amortization |
|
2,670 |
|
|
1,980 |
|
|
|
— |
|
|
|
4,650 |
|
|
|
2,924 |
|
|
|
7,574 |
|
Gain on sale of disposal of assets and other |
|
— |
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
Interest expense |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,431 |
|
|
|
2,431 |
|
Interest income |
|
— |
|
|
(182 |
) |
|
|
— |
|
|
|
(182 |
) |
|
|
(122 |
) |
|
|
(304 |
) |
Equity in net income of unconsolidated affiliates |
|
— |
|
|
— |
|
|
|
(1,138 |
) |
|
|
(1,138 |
) |
|
|
— |
|
|
|
(1,138 |
) |
Other (income) expense |
|
— |
|
|
(134 |
) |
|
|
(12 |
) |
|
|
(146 |
) |
|
|
26 |
|
|
|
(120 |
) |
Segment contribution |
$ |
34,471 |
|
$ |
6,487 |
|
|
$ |
1,193 |
|
|
$ |
42,151 |
|
|
|
|
|
||||
Income (loss) before income taxes |
|
|
|
|
|
|
$ |
42,151 |
|
|
$ |
(20,804 |
) |
|
$ |
21,347 |
|
|
|||||||
STORE COUNT ACTIVITY |
|||||||
(Unaudited) |
|||||||
|
Three Months Ended |
||||||
|
|
|
|
|
Consolidated |
||
|
|
|
|
|
|
||
As of |
515 |
|
660 |
|
|
1,175 |
|
New locations opened |
— |
|
2 |
|
|
2 |
|
Locations acquired |
10 |
|
— |
|
|
10 |
|
Locations sold, combined or closed |
— |
|
(1 |
) |
|
(1 |
) |
As of |
525 |
|
661 |
|
|
1,186 |
|
|
Three Months Ended |
||||
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
As of |
516 |
|
632 |
|
1,148 |
New locations opened |
— |
|
1 |
|
1 |
Locations acquired |
— |
|
— |
|
— |
Locations sold, combined or closed |
— |
|
— |
|
— |
As of |
516 |
|
633 |
|
1,149 |
Non-GAAP Financial Information (Unaudited)
In addition to the financial information prepared in conformity with accounting principles generally accepted in
Readers should consider the information in addition to, but not instead of or superior to, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.
Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in local currency to
|
|
|
|
Three Months Ended
|
||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Mexican peso |
|
19.5 |
|
20.5 |
|
19.7 |
|
20.7 |
Guatemalan quetzal |
|
7.7 |
|
7.5 |
|
7.7 |
|
7.6 |
Honduran lempira |
|
24.4 |
|
24.1 |
|
24.3 |
|
23.9 |
Australian dollar |
|
1.5 |
|
1.4 |
|
1.5 |
|
1.4 |
Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. Constant currency results, where presented, also exclude the foreign currency gain or loss.
Miscellaneous Non-GAAP Financial Measures
|
Three Months Ended
|
||||||
(in millions) |
2022 |
|
2021 |
||||
|
|
|
|
||||
Net income |
$ |
16.8 |
|
|
$ |
15.7 |
|
Interest expense |
|
6.2 |
|
|
|
2.4 |
|
Interest income |
|
(0.7 |
) |
|
|
(0.3 |
) |
Income tax expense |
|
7.8 |
|
|
|
5.6 |
|
Depreciation and amortization |
|
8.0 |
|
|
|
7.6 |
|
EBITDA |
$ |
38.1 |
|
|
$ |
31.0 |
|
|
Total
|
|
Gross
|
|
Income
|
|
Tax Effect |
|
Net
|
|
Diluted
|
|
EBITDA |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2023 Q1 Reported |
$ |
264.3 |
|
|
$ |
152.5 |
|
|
$ |
24.5 |
|
|
$ |
7.8 |
|
|
$ |
16.8 |
|
$ |
0.25 |
|
$ |
38.1 |
|
Extinguishment of Debt Impact |
|
|
|
|
|
3.5 |
|
|
|
(1.0 |
) |
|
|
4.5 |
|
|
0.03 |
|
|
— |
|
||||
FX Impact |
|
|
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
— |
|
|
0.2 |
|
||||
Constant currency impact |
|
(2.7 |
) |
|
|
(1.4 |
) |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
— |
|
|
— |
|
|
(0.4 |
) |
2023 Q1 Adjusted |
$ |
261.6 |
|
|
$ |
151.1 |
|
|
$ |
28.0 |
|
|
$ |
6.6 |
|
|
$ |
21.4 |
|
$ |
0.28 |
|
$ |
37.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Gross
|
|
Income
|
|
Tax Effect |
|
Net
|
|
Diluted
|
|
EBITDA |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
2022 Q1 Reported |
$ |
221.0 |
|
$ |
132.1 |
|
$ |
21.3 |
|
$ |
5.6 |
|
|
$ |
15.7 |
|
$ |
0.21 |
|
$ |
31.0 |
FX Impact |
|
|
|
|
|
0.1 |
|
|
(0.1 |
) |
|
|
0.3 |
|
|
0.01 |
|
|
0.1 |
||
2022 Q1 Adjusted |
$ |
221.0 |
|
$ |
132.1 |
|
$ |
21.4 |
|
$ |
5.5 |
|
|
$ |
16.0 |
|
$ |
0.22 |
|
$ |
31.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|||||
(in millions) |
|
|
Percentage
|
|||
|
|
|
|
|||
Consolidated revenue |
$ |
264.3 |
|
|
20 |
% |
Currency exchange rate fluctuations |
|
(2.7 |
) |
|
|
|
Constant currency consolidated revenue |
$ |
261.6 |
|
|
18 |
% |
|
|
|
|
|||
Consolidated gross profit |
$ |
152.5 |
|
|
15 |
% |
Currency exchange rate fluctuations |
|
(1.4 |
) |
|
|
|
Constant currency consolidated gross profit |
$ |
151.1 |
|
|
14 |
% |
|
|
|
|
|||
Consolidated net inventory |
$ |
156.1 |
|
|
31 |
% |
Currency exchange rate fluctuations |
|
(1.4 |
) |
|
|
|
Constant currency consolidated net inventory |
$ |
154.7 |
|
|
30 |
% |
|
|
|
|
|||
Latin America Pawn gross profit |
$ |
37.1 |
|
|
23 |
% |
Currency exchange rate fluctuations |
|
(1.4 |
) |
|
|
|
Constant currency Latin America Pawn gross profit |
$ |
35.7 |
|
|
18 |
% |
|
|
|
|
|||
Latin America Pawn PLO |
$ |
43.0 |
|
|
21 |
% |
Currency exchange rate fluctuations |
|
(1.4 |
) |
|
|
|
Constant currency Latin America Pawn PLO |
$ |
41.6 |
|
|
17 |
% |
|
|
|
|
|||
Latin America Pawn PSC revenues |
$ |
23.3 |
|
|
20 |
% |
Currency exchange rate fluctuations |
|
(0.8 |
) |
|
|
|
Constant currency Latin America Pawn PSC revenues |
$ |
22.5 |
|
|
15 |
% |
|
|
|
|
|||
Latin America Pawn merchandise sales |
$ |
45.5 |
|
|
28 |
% |
Currency exchange rate fluctuations |
|
(1.9 |
) |
|
|
|
Constant currency Latin America Pawn merchandise sales |
$ |
43.6 |
|
|
22 |
% |
|
|
|
|
|||
Latin America Pawn segment profit before tax |
$ |
7.5 |
|
|
16 |
% |
Currency exchange rate fluctuations |
|
(0.2 |
) |
|
|
|
Constant currency Latin America Pawn segment profit before tax |
$ |
7.3 |
|
|
12 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230201005841/en/
Email: Investor_Relations@ezcorp.com
Phone: (512) 314-2220
Source:
FAQ
What were EZCORP's first quarter earnings results for fiscal 2023?
How much did EZCORP's pawn loans increase in the first quarter?
What was the total revenue for EZCORP in the first quarter?
What are EZCORP's future growth plans?